investorscraft@gmail.com

Intrinsic ValueSTV Group plc (STVG.L)

Previous Close£115.00
Intrinsic Value
Upside potential
Previous Close
£115.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

STV Group plc operates as a key player in the UK broadcasting industry, delivering news, information, and entertainment content across multiple platforms, including linear TV, digital, and on-demand services. The company generates revenue primarily through advertising sales, leveraging its strong regional presence and national reach to attract advertisers. Its diversified segments—Broadcast, Digital, Studios, and Other—allow it to monetize content through various channels, enhancing resilience against market fluctuations. STV holds a competitive position as Scotland’s leading commercial broadcaster, with a growing digital footprint that complements its traditional TV offerings. The company’s Studios segment further strengthens its market position by producing original content for both domestic and international audiences, creating additional revenue streams. This multi-platform strategy positions STV to capitalize on shifting consumer preferences toward digital consumption while maintaining its core broadcast audience.

Revenue Profitability And Efficiency

STV Group reported revenue of £188 million for the period, with net income of £10.8 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £8.7 million, supported by disciplined cost management, while capital expenditures were minimal at £0.7 million, indicating efficient allocation of resources. The company’s ability to maintain positive cash flow despite competitive pressures underscores its operational resilience.

Earnings Power And Capital Efficiency

Diluted EPS of 23p demonstrates STV’s earnings capability, though its capital efficiency is tempered by a total debt of £67.2 million. The company’s operating cash flow covers interest obligations comfortably, but its leverage ratio suggests a balanced approach to growth financing. The modest capital expenditures highlight a focus on optimizing existing assets rather than aggressive expansion.

Balance Sheet And Financial Health

STV’s balance sheet shows £11.1 million in cash and equivalents against £67.2 million in total debt, indicating a leveraged but manageable position. The company’s liquidity appears adequate for near-term obligations, though its debt load warrants monitoring. The absence of significant capex commitments provides flexibility to prioritize debt reduction or strategic investments.

Growth Trends And Dividend Policy

STV’s growth is driven by its digital expansion and content production capabilities, though revenue growth remains moderate. The company maintains a shareholder-friendly dividend policy, with a dividend per share of 11.3p, reflecting a commitment to returning capital despite its leveraged position. Future growth may hinge on further digital monetization and content licensing opportunities.

Valuation And Market Expectations

With a market cap of approximately £76.6 million, STV trades at a modest valuation, likely reflecting its niche market position and leveraged balance sheet. The negative beta of -0.061 suggests low correlation with broader market movements, potentially appealing to investors seeking defensive exposure to UK media.

Strategic Advantages And Outlook

STV’s strategic advantages lie in its regional dominance, multi-platform distribution, and content production capabilities. The outlook remains cautiously optimistic, with digital growth offsetting broadcast declines. However, advertising volatility and debt management will be critical to sustaining profitability. The company’s ability to adapt to evolving media consumption trends will determine its long-term success.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount